|
Market Closed -
Sao Paulo
16:08:00 2026-08-27 EDT
|
5-day change | 1st Jan Change | ||
| 19.90 BRL | +5.29% |
|
-7.01% | -18.17% |
| 02:50pm | Argus Raises Estee Lauder Price Target to $125 From $100 | MT |
| 10:51am | Estee Lauder extends its turnaround, BofA targets $120 |  |
Company Valuation: Estee Lauder
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 91,006 | 70,189 | 38,151 | 29,068 | 28,564 | 38,011 | - | - |
| Change | - | -22.87% | -45.64% | -23.81% | -1.73% | 33.07% | - | - |
| Enterprise Value (EV) 1 | 92,461 | 74,274 | 42,527 | 33,464 | 32,372 | 42,208 | 41,750 | 41,068 |
| Change | - | -19.67% | -42.74% | -21.31% | -3.26% | 30.39% | -1.09% | -1.63% |
| P/E | 38.9x | 70.4x | 98.5x | -25.7x | 158x | 35.4x | 27.5x | 24x |
| PBR | 16.6x | 12.7x | 7.22x | 7.53x | 7.53x | 8.93x | 7.62x | 7.02x |
| PEG | - | -1.2x | -1.6x | 0x | -1x | 0x | 1x | 1.6x |
| Capitalization / Revenue | 5.13x | 4.4x | 2.44x | 2.03x | 1.9x | 2.42x | 2.32x | 2.22x |
| EV / Revenue | 5.21x | 4.66x | 2.72x | 2.34x | 2.15x | 2.69x | 2.55x | 2.4x |
| EV / EBITDA | 21.9x | 28.9x | 17.6x | 16.9x | 13x | 14.7x | 13x | 11.8x |
| EV / EBIT | 26.4x | 40.7x | 26.8x | 29.2x | 19.2x | 20.5x | 17.6x | 15.6x |
| EV / FCF | 46.2x | 102x | 29.5x | 49.9x | 24.6x | 46.7x | 26.2x | 23.5x |
| FCF Yield | 2.16% | 0.98% | 3.39% | 2% | 4.07% | 2.14% | 3.82% | 4.26% |
| Dividend per Share 2 | 2.33 | 2.58 | 2.64 | 1.71 | 1.4 | 1.611 | 1.747 | 1.943 |
| Rate of return | 0.91% | 1.31% | 2.48% | 2.12% | 1.77% | 1.53% | 1.66% | 1.85% |
| EPS 2 | 6.55 | 2.79 | 1.08 | -3.15 | 0.5 | 2.965 | 3.815 | 4.38 |
| Distribution rate | 35.6% | 92.5% | 244% | -54.3% | 280% | 54.3% | 45.8% | 44.4% |
| Net sales 1 | 17,741 | 15,937 | 15,609 | 14,323 | 15,049 | 15,691 | 16,366 | 17,131 |
| EBITDA 1 | 4,227 | 2,567 | 2,413 | 1,975 | 2,483 | 2,867 | 3,212 | 3,471 |
| EBIT 1 | 3,500 | 1,823 | 1,588 | 1,146 | 1,687 | 2,063 | 2,366 | 2,630 |
| Net income 1 | 2,390 | 1,006 | 390 | -1,133 | 182 | 1,101 | 1,394 | 1,542 |
| Net Debt 1 | 1,455 | 4,085 | 4,376 | 4,396 | 3,808 | 4,198 | 3,739 | 3,057 |
| Reference price 2 | 254.67 | 196.38 | 106.40 | 80.80 | 78.95 | 105.06 | 105.06 | 105.06 |
| Nbr of stocks (in thousands) | 357,347 | 357,413 | 358,564 | 359,752 | 361,795 | 361,799 | - | - |
| Announcement Date | 8/18/22 | 8/18/23 | 8/19/24 | 8/20/25 | 8/19/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.12x | 4.07x | 14.86x | 3.04% | 337B | |
| 18.58x | 2.78x | 12.27x | 3.44% | 140B | |
| 25.04x | 3.74x | 15.73x | 2.31% | 73.39B | |
| 41.92x | 6.75x | 29.3x | 2.2% | 49.79B | |
| 35.43x | 2.69x | 14.72x | 1.53% | 38.01B | |
| 20.21x | 2.82x | 11.76x | 4.39% | 36.92B | |
| 23.41x | 1.72x | 10.94x | 2.17% | 20.4B | |
| 16.27x | 1.56x | 8.91x | 3.26% | 19.98B | |
| 39.54x | 5.58x | 27.32x | 1.81% | 9.9B | |
| Average | 26.84x | 3.52x | 16.20x | 2.68% | 80.56B | |
| Weighted average by Cap. | 23.34x | 3.72x | 15.17x | 2.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EL Stock
- ELCI34 Stock
- Valuation Estee Lauder
Select your edition
All financial news and data tailored to specific country editions
